| Revenue | DKK 172K | +10% |
| EBITDA | DKK 172K | +10% |
| Net profit | DKK 50K | -33% |
| Total assets | DKK 4,1M | -1% |
| Equity | DKK 1,6M | +3% |
| Employees | — | — |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 403 | 386 | 396 | 396 | 250 | 173 | 169 | 166 | 168 | 168 | 156 | 148 | 157 | 172 |
| Staff expenses | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 | -0 |
| EBITDA | 403 | 386 | 396 | 396 | 250 | 173 | 169 | 166 | 168 | 168 | 156 | 148 | 157 | 172 |
| Depreciation & amort. | 85 | -85 | -86 | -88 | -90 | -90 | -90 | -90 | -90 | -90 | -90 | -90 | -90 | -90 |
| EBIT | 319 | 301 | 310 | 309 | 160 | 83 | 79 | 75 | 78 | 77 | 65 | 58 | 67 | 82 |
| Net financials | -86 | -25 | -14 | -24 | 5 | -17 | -25 | -26 | -16 | 8 | -143 | -24 | 28 | -18 |
| Profit before tax | 233 | 277 | 296 | 285 | 165 | 65 | 54 | 50 | 62 | 86 | -78 | 34 | 94 | 64 |
| Tax | 58 | 65 | 52 | 66 | 36 | 14 | 12 | 11 | 14 | 19 | -17 | 7 | 21 | 14 |
| Net profit | 175 | 211 | 243 | 219 | 129 | 51 | 42 | 39 | 48 | 67 | -61 | 27 | 74 | 50 |
| Item | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Total assets | 4.719 | 4.735 | 4.819 | 4.931 | 4.920 | 4.832 | 5.155 | 4.756 | 4.667 | 4.533 | 4.565 | 4.151 | 4.133 | 4.092 |
| Equity | 446 | 657 | 900 | 1.119 | 1.248 | 1.299 | 1.341 | 1.379 | 1.428 | 1.495 | 1.434 | 1.460 | 1.534 | 1.584 |
| Long-term debt | 3.612 | 3.486 | 3.364 | 3.237 | 3.106 | 2.969 | 2.836 | 2.702 | 2.568 | 2.434 | 2.315 | 2.226 | 2.120 | 2.005 |
| Short-term debt | 484 | 399 | 380 | 382 | 375 | 378 | 798 | 500 | 503 | 441 | 671 | 313 | 334 | 374 |
| Total debt | 4.095 | 3.886 | 3.744 | 3.619 | 3.481 | 3.348 | 3.634 | 3.202 | 3.071 | 2.875 | 2.986 | 2.539 | 2.455 | 2.378 |
No data on file.
No data on file.
| Shareholder | Type | Ownership | Votes | Since |
|---|---|---|---|---|
| Individual | 100.0% | 100.0% | 2012 |
| Person | Role here | Other companies |
|---|